| Revenue | DKK -29K | +22% |
| EBITDA | DKK -31K | -20% |
| Net profit | DKK 43K | +690% |
| Total assets | DKK 288K | -34% |
| Equity | DKK 273K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | -39 | -38 | -25 | -35 | -32 | -30 | -30 | 5 | 1 | -43 | -24 | -29 |
| Staff expenses | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 |
| EBITDA | -49 | -41 | -40 | -27 | -37 | -35 | -33 | -32 | -35 | -30 | -45 | -26 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -49 | -41 | -40 | -27 | -37 | -35 | -33 | -32 | -35 | -30 | -45 | -26 | -31 |
| Net financials | 93 | 40 | 1 | 51 | 26 | 77 | -22 | 142 | 115 | 190 | -151 | 32 | 74 |
| Profit before tax | 44 | -1 | -40 | 24 | -11 | 42 | -54 | 110 | 81 | 160 | -196 | 5 | 43 |
| Tax | 9 | 0 | 1 | -0 | -0 | 4 | -0 | 12 | 18 | 35 | -0 | -0 | -0 |
| Net profit | 35 | -1 | -41 | 24 | -11 | 39 | -54 | 98 | 63 | 124 | -196 | 5 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 404 | 305 | 258 | 281 | 272 | 312 | 254 | 364 | 434 | 574 | 431 | 435 | 288 |
| Equity | 388 | 290 | 249 | 273 | 262 | 301 | 246 | 344 | 407 | 531 | 334 | 340 | 273 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 15 | 9 | 7 | 10 | 12 | 8 | 20 | 27 | 43 | 97 | 95 | 15 |
| Total debt | 17 | 15 | 9 | 7 | 10 | 12 | 8 | 20 | 27 | 43 | 97 | 95 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |